Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.19% first-year return on $54,729 initial cash invested.
12.19%
Cash On Cash
10.84%
Cap Rate
1.72
DSCR
$2,634
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,634 income − $2,078 expenses = $556 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,634
Total Expenses
$2,078
Mortgage P&I
35%
$919
Property Taxes
8%
$203
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290